[TNLOGIS] QoQ Annualized Quarter Result on 30-Sep-2017 [#2]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 904.76%
YoY- -48.19%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 620,596 657,938 649,509 628,700 563,636 573,428 548,917 8.55%
PBT 31,392 54,629 52,641 47,808 15,120 100,582 74,617 -43.94%
Tax -8,832 -21,004 -17,986 -16,250 -10,548 -17,655 -15,130 -30.22%
NP 22,560 33,625 34,654 31,558 4,572 82,927 59,486 -47.69%
-
NP to SH 19,440 30,451 31,412 27,450 2,732 81,351 58,330 -52.02%
-
Tax Rate 28.13% 38.45% 34.17% 33.99% 69.76% 17.55% 20.28% -
Total Cost 598,036 624,313 614,854 597,142 559,064 490,501 489,430 14.33%
-
Net Worth 747,449 737,803 733,250 659,133 661,656 650,171 621,113 13.17%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 747,449 737,803 733,250 659,133 661,656 650,171 621,113 13.17%
NOSH 460,345 460,305 460,300 417,173 426,875 416,776 424,349 5.59%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.64% 5.11% 5.34% 5.02% 0.81% 14.46% 10.84% -
ROE 2.60% 4.13% 4.28% 4.16% 0.41% 12.51% 9.39% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 136.17 144.46 142.61 150.70 132.04 137.59 131.68 2.26%
EPS 4.28 7.31 7.53 6.58 0.64 19.54 14.00 -54.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.62 1.61 1.58 1.55 1.56 1.49 6.62%
Adjusted Per Share Value based on latest NOSH - 434,700
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 117.58 124.65 123.05 119.11 106.78 108.64 104.00 8.55%
EPS 3.68 5.77 5.95 5.20 0.52 15.41 11.05 -52.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4161 1.3978 1.3892 1.2488 1.2536 1.2318 1.1767 13.17%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.98 1.03 1.34 1.54 1.78 1.70 1.59 -
P/RPS 0.72 0.71 0.94 1.02 1.35 1.24 1.21 -29.32%
P/EPS 22.98 15.40 19.43 23.40 278.13 8.71 11.36 60.15%
EY 4.35 6.49 5.15 4.27 0.36 11.48 8.80 -37.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.64 0.83 0.97 1.15 1.09 1.07 -32.07%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 28/05/18 26/02/18 27/11/17 28/08/17 29/05/17 20/02/17 -
Price 1.00 1.03 1.16 1.32 1.76 1.74 1.65 -
P/RPS 0.73 0.71 0.81 0.88 1.33 1.26 1.25 -30.20%
P/EPS 23.44 15.40 16.82 20.06 275.00 8.91 11.79 58.31%
EY 4.27 6.49 5.95 4.98 0.36 11.22 8.48 -36.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.64 0.72 0.84 1.14 1.12 1.11 -32.98%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment